Valuation Intel Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 23:08:13 07/08/2026 +04			5-day change	1st Jan Change
87.60 ^EUR	+0.62%		+12.02%	+178.89%

08-07	Intel Names Dean Jarnac as Chief Sales Officer	MT
08-07	Intel Corporation Announces Executive Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	211,240	107,054	214,004	87,554	172,674	512,723	-	-
Change	-	-49.32%	99.9%	-59.09%	97.22%	196.93%	-	-
Enterprise Value (EV) ¹	220,928	120,767	238,236	115,503	181,843	534,455	535,300	524,230
Change	-	-45.34%	97.27%	-51.52%	57.44%	193.91%	0.16%	-2.07%
P/E	10.7x	13.4x	127x	-4.63x	-603x	-44x	63.2x	51.8x
PBR	2.23x	1.06x	2.02x	0.89x	1.58x	4.69x	4.32x	3.85x
PEG	-	-0.2x	-1.6x	0x	6.1x	-0x	-0x	2.4x
Capitalization / Revenue	2.83x	1.7x	3.95x	1.65x	3.27x	8.13x	7.19x	6.25x
EV / Revenue	2.96x	1.92x	4.39x	2.18x	3.44x	8.48x	7.5x	6.39x
EV / EBITDA	6.8x	6.34x	19x	10.4x	12.4x	23.7x	19x	15.2x
EV / EBIT	9.95x	15.3x	51x	-455x	62.4x	55.8x	40.3x	28.3x
EV / FCF	19.6x	-12.8x	-16.7x	-7.38x	-36.7x	-335x	-370x	148x
FCF Yield	5.1%	-7.79%	-5.99%	-13.6%	-2.72%	-0.3%	-0.27%	0.67%
Dividend per Share ²	1.46	1.46	0.74	0.38	-	-	-	-
Rate of return	2.81%	5.63%	1.46%	1.87%	-	-	-	-
EPS ²	4.86	1.94	0.4	-4.38	-0.06	-2.308	1.608	1.962
Distribution rate	30%	75.3%	185%	-8.68%	-	-	-	-
Net sales ¹	74,718	63,054	54,228	53,101	52,853	63,044	71,360	82,082
EBITDA ¹	32,505	19,045	12,514	11,125	14,622	22,582	28,199	34,560
EBIT ¹	22,205	7,917	4,667	-254	2,916	9,585	13,298	18,532
Net income ¹	19,868	8,014	1,689	-18,756	-267	-11,773	7,857	12,944
Net Debt ¹	9,688	13,713	24,232	27,949	9,169	21,732	22,578	11,508
Reference price ²	51.94	25.94	50.76	20.30	36.20	101.65	101.65	101.65
Nbr of stocks (in thousands)	4,067,000	4,127,000	4,216,000	4,313,000	4,770,000	5,044,000	-	-
Announcement Date	26/01/22	26/01/23	25/01/24	30/01/25	22/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NVIDIA CORPORATION	23.69x	13.37x	19.79x	0.34%	5,424B
BROADCOM INC.	47.5x	19.43x	28.59x	0.61%	2,035B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.2x	10.85x	14.7x	1.14%	1,903B
MICRON TECHNOLOGY, INC.	12.09x	7.31x	8.83x	0.06%	991B
AMD (ADVANCED MICRO DEVICES)	85.33x	15.28x	57.45x	-.--%	789B
SK HYNIX INC.	4.07x	2.44x	2.94x	0.27%	735B
INTEL CORPORATION	-44.04x	8.48x	23.67x	-.--%	513B
ARM HOLDINGS PLC	223.23x	49.13x	99.9x	-.--%	302B
TEXAS INSTRUMENTS INCORPORATED	33.66x	12.19x	22.62x	2.01%	261B
Average	45.30x	15.39x	30.94x	0.49%	1,439B
Weighted average by Cap.	31.13x	13.60x	23.00x	0.47%